DB (International) Stock Brokers Limited (NSE:DBSTOCKBRO)

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Interest and Dividend Income	70.37	77.94	70.79	41.81	30.4	26.89
Total Interest Expense	14.44	19.86	16.64	2.29	2.02	1.29
Net Interest Income	55.93	58.09	54.15	39.52	28.38	25.59
Brokerage Commission	129.57	156.33	119.48	67.99	67.04	42.94
Trading & Principal Transactions	-	-	-	-	163.15	91.43
Other Revenue	162.68	186.41	292.25	183.13	33.13	19.52
Revenue	348.18	400.83	465.88	290.65	291.71	179.49
Revenue Growth (YoY)	-27.96%	-13.96%	60.29%	-0.36%	62.52%	70.76%
Salaries & Employee Benefits	71.44	71.64	59.72	39.65	37.79	26.08
Cost of Services Provided	181.26	215.96	228.11	131.13	-	12.33
Other Operating Expenses	22.51	27.67	40.79	21.99	137.76	89.84
Total Operating Expenses	289.66	330.08	349.05	203.96	183.1	130.66
Operating Income	58.53	70.75	116.83	86.69	108.61	48.83
Currency Exchange Gains	-	-	0.05	0.07	-	-0.05
Other Non-Operating Income (Expenses)	0.3	0.3	-	0.24	0	-
EBT Excluding Unusual Items	58.82	71.05	116.88	87	108.61	48.79
Pretax Income	58.82	71.05	116.88	87	108.61	48.79
Income Tax Expense	10.5	13.17	26.41	23.25	22.24	45.64
Net Income	48.33	57.87	90.48	63.75	86.37	3.15
Net Income to Common	48.33	57.87	90.48	63.75	86.37	3.15
Net Income Growth	-46.45%	-36.04%	41.93%	-26.19%	2644.97%	-88.13%
Shares Outstanding (Basic)	35	35	35	35	35	35
Shares Outstanding (Diluted)	35	35	35	35	35	35
Shares Change (YoY)	-0.13%	0.21%	-	-	-	-
EPS (Basic)	1.38	1.65	2.59	1.82	2.47	0.09
EPS (Diluted)	1.38	1.65	2.59	1.82	2.47	0.09
EPS Growth	-46.38%	-36.17%	42.04%	-26.25%	2644.99%	-88.13%
Free Cash Flow	-	-5.49	-74.24	12.45	223.78	41.13
Free Cash Flow Per Share	-	-0.16	-2.12	0.36	6.39	1.18
Operating Margin	16.81%	17.65%	25.08%	29.83%	37.23%	27.21%
Profit Margin	13.88%	14.44%	19.42%	21.93%	29.61%	1.75%
Free Cash Flow Margin	-	-1.37%	-15.93%	4.28%	76.71%	22.91%
Effective Tax Rate	17.84%	18.54%	22.59%	26.72%	20.47%	93.55%
Revenue as Reported	362.92	420.98	482.57	294.21	294.26	180.78

Updated Jan 15, 2025. Source: S&P Global Market Intelligence. Capital Markets template. Financial Sources.